Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.79% first-year return on $54,390 initial cash invested.
-3.79%
Cash On Cash
5.6%
Cap Rate
0.94
DSCR
$1,751
Rent
-$172
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,751 income − $1,923 expenses = $172 out of pocket
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,390
Downpayment
20%
$51,800
Closing costs
1%
$2,590
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,751
Total Expenses
$1,923
Mortgage P&I
74%
$1,293
Property Taxes
5%
$83
Home Insurance
5%
$91
HOA
0%
$0
Property Management
10%
$175
CapEx
5%
$88
Vacancy
6%
$105
Maintenance
5%
$88
Other
0%
$0